J AND P SOLUTIONS AS

7070 BOSBERG

Finances

Share Ownership

Return on Equity

94,25 %

Current Ratio

1,88

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 959 000	3 546 000	5 857 000	4 535 000
Net Income	1 147 000	−896 000	563 000	11 000
Total Assets	2 496 000	1 260 000	2 263 000	1 554 000
Total Equity	1 217 000	70 000	966 000	403 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 959 000	3 546 000	5 857 000	4 535 000
Expenditure	6 697 000	4 433 000	5 128 000	4 517 000
Operating Profit	1 262 000	−888 000	728 000	18 000
Financial Income	3 000	0	1 000	0
Financial Costs	14 000	11 000	5 000	1 000
Financial Balance	−11 000	−11 000	−4 000	−1 000
Earnings Before Tax	1 252 000	−899 000	724 000	18 000
Tax	105 000	−3 000	161 000	7 000
Net Income	1 147 000	−896 000	563 000	11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	289 000	315 000	129 000	141 000
Total Current Assets	2 208 000	945 000	2 133 000	1 414 000
Total Assets	2 496 000	1 260 000	2 263 000	1 554 000
Total Retained Equity	1 187 000	40 000	936 000	373 000
Total Equity	1 217 000	70 000	966 000	403 000
Total Long-Term Debt	105 000	152 000	3 000	5 000
Total Current Debt	1 175 000	1 038 000	1 294 000	1 146 000
Total Equity and Debt	2 496 000	1 260 000	2 263 000	1 554 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 959 000	3 546 000	5 857 000	4 535 000
Other Income	0	0	0	0
Revenue	7 959 000	3 546 000	5 857 000	4 535 000
Cost of Goods Sold	1 254 000	145 000	572 000	0
Salary Costs	4 122 000	3 581 000	3 881 000	4 100 000
Depreciation	106 000	103 000	44 000	39 000
Impairment	0	0	0	0
Expenditure	6 697 000	4 433 000	5 128 000	4 517 000
Operating Profit	1 262 000	−888 000	728 000	18 000
Financial Income	3 000	0	1 000	0
Financial Costs	14 000	11 000	5 000	1 000
Financial Balance	−11 000	−11 000	−4 000	−1 000
Dividends	0	0	0	0
Net Income	1 147 000	−896 000	563 000	11 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	289 000	308 000	123 000	134 000
Total Tangible Assets	289 000	308 000	123 000	134 000
Total Fiancial Fixed Assets	0	7 000	7 000	7 000
Total Fixed Assets	289 000	315 000	129 000	141 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 026 000	4 000	184 000	92 000
Total Current Assets	2 208 000	945 000	2 133 000	1 414 000
Total Assets	2 496 000	1 260 000	2 263 000	1 554 000
Total Equity	1 217 000	70 000	966 000	403 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	105 000	152 000	3 000	5 000
Creditors	74 000	4 000	5 000	10 000
Unpaid Taxes	264 000	344 000	603 000	575 000
Dividends	0	0	0	0
Other Current Debt	732 000	690 000	522 000	553 000
Total Current Debt	1 175 000	1 038 000	1 294 000	1 146 000
Total Equity and Debt	2 496 000	1 260 000	2 263 000	1 554 000

Financial indicators	2022	2021	2020	2019
Return on Equity	94,25 %	−1 280 %	58,28 %	2,73 %
Debt-to-Equity Ratio	0,09	2,17	0	0,01
Operating Profit Margin	15,86 %	−25,04 %	12,43 %	0,4 %
Current Ratio	1,88	0,91	1,65	1,23
Quick Ratio	1,88	0,91	1,65	1,23
Equity Ratio	0,49	0,06	0,43	0,26
Gross Profit Margin	84,24 %	95,91 %	90,23 %	100 %